These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
36-3857664
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
Two North Riverside Plaza, Suite 800, Chicago, Illinois
|
60606
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Large accelerated filer
|
x
|
Accelerated filer
|
o
|
|
Non-accelerated filer
|
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
o
|
|
|
|
|
|
Page
|
|
Item 1.
|
Financial Statements
|
|
|
Index To Financial Statements
|
|
|
|
Consolidated Balance Sheets as of June 30, 2015 (unaudited) and December 31, 2014
|
||
|
Consolidated Statements of Income and Comprehensive Income for the quarters and six months ended June 30, 2015 and 2014 (unaudited)
|
||
|
Consolidated Statements of Changes in Equity for the six months ended June 30, 2015 (unaudited)
|
||
|
Consolidated Statements of Cash Flows for the six months ended June 30, 2015 and 2014 (unaudited)
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
|
|
(unaudited)
|
|
|||||
|
Assets
|
|
|
|
||||
|
Investment in real estate:
|
|
|
|
||||
|
Land
|
$
|
1,100,490
|
|
|
$
|
1,091,550
|
|
|
Land improvements
|
2,763,483
|
|
|
2,734,304
|
|
||
|
Buildings and other depreciable property
|
576,456
|
|
|
562,059
|
|
||
|
|
4,440,429
|
|
|
4,387,913
|
|
||
|
Accumulated depreciation
|
(1,226,027
|
)
|
|
(1,169,492
|
)
|
||
|
Net investment in real estate
|
3,214,402
|
|
|
3,218,421
|
|
||
|
Cash
|
84,945
|
|
|
73,714
|
|
||
|
Notes receivable, net
|
35,464
|
|
|
37,137
|
|
||
|
Investment in unconsolidated joint ventures
|
17,963
|
|
|
13,512
|
|
||
|
Deferred financing costs, net
|
24,800
|
|
|
21,833
|
|
||
|
Deferred commission expense
|
29,960
|
|
|
28,589
|
|
||
|
Escrow deposits, goodwill, and other assets, net
|
39,974
|
|
|
53,133
|
|
||
|
Total Assets
|
$
|
3,447,508
|
|
|
$
|
3,446,339
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage notes payable
|
$
|
1,966,517
|
|
|
$
|
2,012,246
|
|
|
Term loan
|
200,000
|
|
|
200,000
|
|
||
|
Unsecured lines of credit
|
—
|
|
|
—
|
|
||
|
Accrued payroll and other operating expenses
|
86,863
|
|
|
64,520
|
|
||
|
Deferred revenue – upfront payments from right-to-use contracts
|
76,402
|
|
|
74,174
|
|
||
|
Deferred revenue – right-to-use annual payments
|
13,282
|
|
|
9,790
|
|
||
|
Accrued interest payable
|
8,705
|
|
|
9,496
|
|
||
|
Rents and other customer payments received in advance and security deposits
|
79,748
|
|
|
67,463
|
|
||
|
Distributions payable
|
34,312
|
|
|
29,623
|
|
||
|
Total Liabilities
|
2,465,829
|
|
|
2,467,312
|
|
||
|
Equity:
|
|
|
|
||||
|
Stockholders’ Equity:
|
|
|
|
||||
|
Preferred stock, $0.01 par value 9,945,539 shares authorized as of June 30, 2015 and 9,765,900 shares authorized as of December 31, 2014; none issued and outstanding. As of December 31, 2014 includes 179,639 authorized shares 6% Series D Cumulative Preferred stock authorized, none issued and outstanding.
|
—
|
|
|
—
|
|
||
|
6.75% Series C Cumulative Redeemable Perpetual Preferred Stock, $0.01 par value, 54,461 shares authorized and 54,458 issued and outstanding as of June 30, 2015 and December 31, 2014 at liquidation value
|
136,144
|
|
|
136,144
|
|
||
|
Common stock, $0.01 par value 200,000,000 shares authorized as of June 30, 2015 and December 31, 2014; 84,276,055 and 83,879,779 shares issued and outstanding as of June 30, 2015 and December 31, 2014, respectively
|
843
|
|
|
838
|
|
||
|
Paid-in capital
|
1,037,290
|
|
|
1,029,601
|
|
||
|
Distributions in excess of accumulated earnings
|
(258,457
|
)
|
|
(254,209
|
)
|
||
|
Accumulated other comprehensive loss
|
(1,034
|
)
|
|
(381
|
)
|
||
|
Total Stockholders’ Equity
|
914,786
|
|
|
911,993
|
|
||
|
Non-controlling interests – Common OP Units
|
66,893
|
|
|
67,034
|
|
||
|
Total Equity
|
981,679
|
|
|
979,027
|
|
||
|
Total Liabilities and Equity
|
$
|
3,447,508
|
|
|
$
|
3,446,339
|
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
2015 |
|
June 30,
2014 |
|
June 30,
2015 |
|
June 30,
2014 |
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Community base rental income
|
$
|
110,073
|
|
|
$
|
106,502
|
|
|
$
|
219,343
|
|
|
$
|
212,547
|
|
|
Rental home income
|
3,559
|
|
|
3,746
|
|
|
7,113
|
|
|
7,503
|
|
||||
|
Resort base rental income
|
41,427
|
|
|
36,888
|
|
|
93,072
|
|
|
81,837
|
|
||||
|
Right-to-use annual payments
|
10,945
|
|
|
11,241
|
|
|
21,926
|
|
|
22,455
|
|
||||
|
Right-to-use contracts current period, gross
|
3,578
|
|
|
3,263
|
|
|
6,375
|
|
|
6,344
|
|
||||
|
Right-to-use contract upfront payments, deferred, net
|
(1,455
|
)
|
|
(1,168
|
)
|
|
(2,228
|
)
|
|
(2,315
|
)
|
||||
|
Utility and other income
|
18,901
|
|
|
16,919
|
|
|
37,983
|
|
|
34,490
|
|
||||
|
Gross revenues from home sales
|
9,526
|
|
|
6,560
|
|
|
16,463
|
|
|
11,738
|
|
||||
|
Brokered resale revenues and ancillary services revenues, net
|
1,012
|
|
|
568
|
|
|
2,994
|
|
|
2,367
|
|
||||
|
Interest income
|
1,736
|
|
|
1,878
|
|
|
3,556
|
|
|
4,575
|
|
||||
|
Income from other investments, net
|
2,178
|
|
|
2,628
|
|
|
3,297
|
|
|
4,229
|
|
||||
|
Total revenues
|
201,480
|
|
|
189,025
|
|
|
409,894
|
|
|
385,770
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating and maintenance
|
64,178
|
|
|
61,217
|
|
|
125,295
|
|
|
119,913
|
|
||||
|
Rental home operating and maintenance
|
1,689
|
|
|
1,639
|
|
|
3,358
|
|
|
3,547
|
|
||||
|
Real estate taxes
|
12,652
|
|
|
12,157
|
|
|
25,246
|
|
|
24,642
|
|
||||
|
Sales and marketing, gross
|
3,512
|
|
|
2,869
|
|
|
6,034
|
|
|
5,432
|
|
||||
|
Right-to-use contract commissions, deferred, net
|
(764
|
)
|
|
(710
|
)
|
|
(1,007
|
)
|
|
(1,265
|
)
|
||||
|
Property management
|
11,099
|
|
|
10,451
|
|
|
22,389
|
|
|
21,083
|
|
||||
|
Depreciation on real estate assets and rental homes
|
28,335
|
|
|
27,762
|
|
|
56,451
|
|
|
55,403
|
|
||||
|
Amortization of in-place leases
|
669
|
|
|
1,401
|
|
|
1,334
|
|
|
2,716
|
|
||||
|
Cost of home sales
|
9,093
|
|
|
6,155
|
|
|
15,817
|
|
|
11,523
|
|
||||
|
Home selling expenses
|
720
|
|
|
628
|
|
|
1,525
|
|
|
1,197
|
|
||||
|
General and administrative
|
7,541
|
|
|
6,794
|
|
|
14,947
|
|
|
12,555
|
|
||||
|
Property rights initiatives and other
|
694
|
|
|
1,001
|
|
|
1,247
|
|
|
1,312
|
|
||||
|
Early debt retirement
|
(69
|
)
|
|
—
|
|
|
16,922
|
|
|
—
|
|
||||
|
Interest and related amortization
|
26,145
|
|
|
28,265
|
|
|
53,421
|
|
|
56,313
|
|
||||
|
Total expenses
|
165,494
|
|
|
159,629
|
|
|
342,979
|
|
|
314,371
|
|
||||
|
Income before equity in income of unconsolidated joint ventures
|
35,986
|
|
|
29,396
|
|
|
66,915
|
|
|
71,399
|
|
||||
|
Equity in income of unconsolidated joint ventures
|
840
|
|
|
644
|
|
|
1,724
|
|
|
2,531
|
|
||||
|
Consolidated net income
|
36,826
|
|
|
30,040
|
|
|
68,639
|
|
|
73,930
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income allocated to non-controlling interests – Common OP Units
|
(2,724
|
)
|
|
(2,229
|
)
|
|
(5,054
|
)
|
|
(5,710
|
)
|
||||
|
Series C Redeemable Perpetual Preferred Stock Dividends
|
(2,316
|
)
|
|
(2,328
|
)
|
|
(4,613
|
)
|
|
(4,638
|
)
|
||||
|
Net income available for Common Shares
|
$
|
31,786
|
|
|
$
|
25,483
|
|
|
$
|
58,972
|
|
|
$
|
63,582
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Consolidated net income
|
$
|
36,826
|
|
|
$
|
30,040
|
|
|
$
|
68,639
|
|
|
$
|
73,930
|
|
|
Other comprehensive income (loss) (“OCI”):
|
|
|
|
|
|
|
|
||||||||
|
Adjustment for fair market value of swap
|
204
|
|
|
483
|
|
|
(653
|
)
|
|
927
|
|
||||
|
Consolidated comprehensive income
|
37,030
|
|
|
30,523
|
|
|
67,986
|
|
|
74,857
|
|
||||
|
Comprehensive income allocated to non-controlling interests – Common OP Units
|
(2,740
|
)
|
|
(2,268
|
)
|
|
(5,003
|
)
|
|
(5,786
|
)
|
||||
|
Series C Redeemable Perpetual Preferred Stock Dividends
|
(2,316
|
)
|
|
(2,328
|
)
|
|
(4,613
|
)
|
|
(4,638
|
)
|
||||
|
Comprehensive income attributable to Common Stockholders
|
$
|
31,974
|
|
|
$
|
25,927
|
|
|
$
|
58,370
|
|
|
$
|
64,433
|
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
2015 |
|
June 30,
2014 |
|
June 30,
2015 |
|
June 30,
2014 |
||||||||
|
Earnings per Common Share – Basic:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Shares
|
$
|
0.38
|
|
|
$
|
0.31
|
|
|
$
|
0.70
|
|
|
$
|
0.76
|
|
|
Earnings per Common Share – Fully Diluted:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Shares
|
$
|
0.38
|
|
|
$
|
0.30
|
|
|
$
|
0.70
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared per Common Share outstanding
|
$
|
0.375
|
|
|
$
|
0.325
|
|
|
$
|
0.750
|
|
|
$
|
0.650
|
|
|
Weighted average Common Shares outstanding – basic
|
84,031
|
|
|
83,234
|
|
|
83,996
|
|
|
83,175
|
|
||||
|
Weighted average Common Shares outstanding – fully diluted
|
91,851
|
|
|
91,420
|
|
|
91,829
|
|
|
91,411
|
|
||||
|
|
Common
Stock
|
|
Paid-in
Capital
|
|
6.75% Series C Cumulative
Redeemable
Perpetual
Preferred Stock
|
|
Distributions
in Excess of
Accumulated
Earnings
|
|
Non-
controlling
interests –
Common OP
Units
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Equity
|
||||||||||||||
|
Balance, December 31, 2014
|
$
|
838
|
|
|
$
|
1,029,601
|
|
|
$
|
136,144
|
|
|
$
|
(254,209
|
)
|
|
$
|
67,034
|
|
|
$
|
(381
|
)
|
|
$
|
979,027
|
|
|
Conversion of OP Units to common stock
|
—
|
|
|
95
|
|
|
—
|
|
|
—
|
|
|
(95
|
)
|
|
—
|
|
|
—
|
|
|||||||
|
Issuance of common stock through exercise of options
|
2
|
|
|
3,814
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,816
|
|
|||||||
|
Issuance of common stock through employee stock purchase plan
|
—
|
|
|
509
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
509
|
|
|||||||
|
Compensation expenses related to restricted stock
|
—
|
|
|
3,960
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,960
|
|
|||||||
|
Repurchase of common stock or common OP units
|
—
|
|
|
(73
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(73
|
)
|
|||||||
|
Adjustment for Common OP Unitholders in the Operating Partnership
|
—
|
|
|
(316
|
)
|
|
—
|
|
|
—
|
|
|
316
|
|
|
—
|
|
|
—
|
|
|||||||
|
Adjustment for fair market value of swap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(653
|
)
|
|
(653
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
4,613
|
|
|
58,972
|
|
|
5,054
|
|
|
—
|
|
|
68,639
|
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(4,613
|
)
|
|
(63,194
|
)
|
|
(5,416
|
)
|
|
—
|
|
|
(73,223
|
)
|
|||||||
|
Other
|
3
|
|
|
(300
|
)
|
|
—
|
|
|
(26
|
)
|
|
—
|
|
|
—
|
|
|
(323
|
)
|
|||||||
|
Balance, June 30, 2015
|
$
|
843
|
|
|
$
|
1,037,290
|
|
|
$
|
136,144
|
|
|
$
|
(258,457
|
)
|
|
$
|
66,893
|
|
|
$
|
(1,034
|
)
|
|
$
|
981,679
|
|
|
|
June 30,
2015 |
|
June 30,
2014 |
||||
|
Cash Flows From Operating Activities:
|
|
|
|
||||
|
Consolidated net income
|
$
|
68,639
|
|
|
$
|
73,930
|
|
|
Adjustments to reconcile consolidated net income to net cash provided by operating activities:
|
|
|
|
||||
|
Early debt retirement
|
16,922
|
|
|
—
|
|
||
|
Depreciation
|
56,989
|
|
|
55,790
|
|
||
|
Amortization of in-place leases
|
1,334
|
|
|
2,716
|
|
||
|
Amortization of loan costs
|
2,103
|
|
|
2,480
|
|
||
|
Debt premium amortization
|
(2,094
|
)
|
|
(2,640
|
)
|
||
|
Equity in income of unconsolidated joint ventures
|
(1,724
|
)
|
|
(2,532
|
)
|
||
|
Distributions of income from unconsolidated joint ventures
|
1,161
|
|
|
1,669
|
|
||
|
Amortization of stock-related compensation
|
3,960
|
|
|
2,431
|
|
||
|
Revenue recognized from right-to-use contract upfront payments
|
(4,147
|
)
|
|
(4,029
|
)
|
||
|
Commission expense recognized related to right-to-use contracts
|
1,696
|
|
|
1,318
|
|
||
|
Long term incentive plan compensation
|
657
|
|
|
950
|
|
||
|
Recovery of uncollectible rents receivable
|
(344
|
)
|
|
(529
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Notes receivable activity, net
|
(101
|
)
|
|
(1,152
|
)
|
||
|
Deferred commission expense
|
(3,067
|
)
|
|
(2,652
|
)
|
||
|
Escrow deposits, goodwill and other assets
|
27,540
|
|
|
6,403
|
|
||
|
Accrued payroll and other operating expenses
|
18,475
|
|
|
10,799
|
|
||
|
Deferred revenue – upfront payments from right-to-use contracts
|
6,375
|
|
|
6,344
|
|
||
|
Deferred revenue – right-to-use annual payments
|
3,492
|
|
|
3,042
|
|
||
|
Rents received in advance and security deposits
|
12,080
|
|
|
7,073
|
|
||
|
Net cash provided by operating activities
|
209,946
|
|
|
161,411
|
|
||
|
Cash Flows From Investing Activities:
|
|
|
|
||||
|
Real estate acquisition
|
(23,687
|
)
|
|
(44,226
|
)
|
||
|
Tax-deferred exchange deposit
|
—
|
|
|
10,576
|
|
||
|
Investment in unconsolidated joint ventures
|
(4,000
|
)
|
|
(2,485
|
)
|
||
|
Distributions of capital from unconsolidated joint ventures
|
—
|
|
|
116
|
|
||
|
Repayments of notes receivable
|
5,366
|
|
|
9,879
|
|
||
|
Issuance of notes receivable
|
(4,035
|
)
|
|
(4,592
|
)
|
||
|
Capital improvements
|
(42,259
|
)
|
|
(26,534
|
)
|
||
|
Net cash used in investing activities
|
(68,615
|
)
|
|
(57,266
|
)
|
||
|
Cash Flows From Financing Activities:
|
|
|
|
||||
|
Proceeds from stock options and employee stock purchase plan
|
4,252
|
|
|
496
|
|
||
|
Distributions:
|
|
|
|
||||
|
Common Stockholders
|
(58,862
|
)
|
|
(47,843
|
)
|
||
|
Common OP Unitholders
|
(5,057
|
)
|
|
(4,391
|
)
|
||
|
Preferred Stockholders
|
(4,613
|
)
|
|
(4,638
|
)
|
||
|
Principal payments and mortgage debt payoff
|
(437,279
|
)
|
|
(73,566
|
)
|
||
|
New mortgage notes payable financing proceeds
|
395,323
|
|
|
54,000
|
|
||
|
Debt issuance and defeasance costs
|
(23,541
|
)
|
|
(1,720
|
)
|
||
|
Other
|
(323
|
)
|
|
(99
|
)
|
||
|
Net cash used in financing activities
|
(130,100
|
)
|
|
(77,761
|
)
|
||
|
Net increase in cash and cash equivalents
|
11,231
|
|
|
26,384
|
|
||
|
Cash, beginning of period
|
73,714
|
|
|
58,427
|
|
||
|
Cash, end of period
|
$
|
84,945
|
|
|
$
|
84,811
|
|
|
|
June 30,
2015 |
|
June 30,
2014 |
||||
|
Supplemental Information:
|
|
|
|
||||
|
Cash paid during the period for interest
|
$
|
54,330
|
|
|
$
|
56,583
|
|
|
Capital improvements – used homes acquired by repossessions
|
$
|
443
|
|
|
$
|
648
|
|
|
Net repayments of notes receivable – used homes acquired by repossessions
|
$
|
(443
|
)
|
|
$
|
(648
|
)
|
|
Building and other depreciable property – reclassification of rental homes
|
$
|
14,046
|
|
|
$
|
9,640
|
|
|
Escrow deposits and other assets – reclassification of rental homes
|
$
|
(14,046
|
)
|
|
$
|
(9,640
|
)
|
|
|
|
|
|
||||
|
Real estate acquisitions:
|
|
|
|
||||
|
Investment in real estate
|
$
|
(23,900
|
)
|
|
$
|
(61,781
|
)
|
|
Deferred financing costs, net
|
—
|
|
|
(180
|
)
|
||
|
Rents and other customer payments received in advance and security deposits
|
204
|
|
|
1,817
|
|
||
|
Accrued payroll and other operating expenses
|
62
|
|
|
942
|
|
||
|
Escrow deposits and other assets
|
(53
|
)
|
|
412
|
|
||
|
Debt assumed and financed on acquisition
|
—
|
|
|
14,564
|
|
||
|
Real estate acquisitions, net
|
$
|
(23,687
|
)
|
|
$
|
(44,226
|
)
|
|
(a)
|
Basis of Presentation and Principles of Consolidation
|
|
(b)
|
Identified Intangibles and Goodwill
|
|
(c)
|
Restricted Cash
|
|
(d)
|
Fair Value of Financial Instruments
|
|
(e)
|
Deferred Financing Costs, net
|
|
(f)
|
Recent Accounting Pronouncements
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Numerators:
|
|
|
|
|
|
|
|
||||||||
|
Net Income Available for Common Shares:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Shares – basic
|
$
|
31,786
|
|
|
$
|
25,483
|
|
|
$
|
58,972
|
|
|
$
|
63,582
|
|
|
Amounts allocated to dilutive securities
|
2,724
|
|
|
2,229
|
|
|
5,054
|
|
|
5,710
|
|
||||
|
Net income available for Common Shares – fully diluted
|
$
|
34,510
|
|
|
$
|
27,712
|
|
|
$
|
64,026
|
|
|
$
|
69,292
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted average Common Shares outstanding – basic
|
84,031
|
|
|
83,234
|
|
|
83,996
|
|
|
83,175
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Redemption of Common OP Units for Common Shares
|
7,221
|
|
|
7,530
|
|
|
7,223
|
|
|
7,582
|
|
||||
|
Stock options and restricted shares
|
599
|
|
|
656
|
|
|
610
|
|
|
654
|
|
||||
|
Weighted average Common Shares outstanding – fully diluted
|
91,851
|
|
|
91,420
|
|
|
91,829
|
|
|
91,411
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per Common Share – Basic:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Shares
|
$
|
0.38
|
|
|
$
|
0.31
|
|
|
$
|
0.70
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per Common Share – Fully Diluted:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Shares
|
$
|
0.38
|
|
|
$
|
0.30
|
|
|
$
|
0.70
|
|
|
$
|
0.76
|
|
|
Distribution Amount Per Share
|
|
For the Quarter Ending
|
|
Stockholder Record Date
|
|
Payment Date
|
|
$0.421875
|
|
March 31, 2015
|
|
March 20, 2015
|
|
March 31, 2015
|
|
$0.421875
|
|
June 30, 2015
|
|
June 19, 2015
|
|
June 30, 2015
|
|
Distribution Amount Per Share
|
|
For the Quarter Ending
|
|
Stockholder Record Date
|
|
Payment Date
|
|
$0.375
|
|
March 31, 2015
|
|
March 27, 2015
|
|
April 10, 2015
|
|
$0.375
|
|
June 30, 2015
|
|
June 26, 2015
|
|
July 10, 2015
|
|
|
Six Months Ended
|
|
Year Ended
|
||||
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
|
Assets acquired
|
|
|
|
||||
|
Land
|
$
|
7,799
|
|
|
$
|
66,390
|
|
|
Buildings and other depreciable property
|
15,426
|
|
|
52,329
|
|
||
|
Manufactured homes
|
53
|
|
|
1,086
|
|
||
|
In-place leases
|
622
|
|
|
2,561
|
|
||
|
Net investment in real estate
|
23,900
|
|
|
122,366
|
|
||
|
Other assets
|
53
|
|
|
1,197
|
|
||
|
Total Assets acquired
|
$
|
23,953
|
|
|
$
|
123,563
|
|
|
|
|
|
|
||||
|
Liabilities assumed
|
|
|
|
||||
|
Mortgage notes payable
|
$
|
—
|
|
|
$
|
34,559
|
|
|
Other liabilities
|
266
|
|
|
6,712
|
|
||
|
Total Liabilities assumed
|
$
|
266
|
|
|
$
|
41,271
|
|
|
Net assets acquired
|
$
|
23,687
|
|
|
$
|
82,292
|
|
|
|
|
|
|
|
|
|
|
Investment as of
|
|
JV Income for the
Six Months Ended
|
||||||||||||||
|
Investment
|
Location
|
|
Number of
Sites
|
|
Economic
Interest (a) |
|
|
June 30,
2015 |
|
December 31,
2014 |
|
June 30,
2015 |
|
June 30,
2014 |
||||||||||
|
Meadows
|
Various (2,2)
|
|
1,077
|
|
|
50
|
%
|
|
|
$
|
178
|
|
|
$
|
—
|
|
|
$
|
742
|
|
|
$
|
600
|
|
|
Lakeshore
|
Florida (2,2)
|
|
342
|
|
|
65
|
%
|
|
|
73
|
|
|
9
|
|
|
177
|
|
|
1,213
|
|
||||
|
Voyager
|
Arizona (1,1)
|
|
1,706
|
|
|
50
|
%
|
(b)
|
|
7,345
|
|
|
7,201
|
|
|
740
|
|
|
700
|
|
||||
|
ECHO JV
|
Various
|
|
—
|
|
|
50
|
%
|
|
|
10,367
|
|
|
6,302
|
|
|
65
|
|
|
18
|
|
||||
|
|
|
|
3,125
|
|
|
|
|
|
$
|
17,963
|
|
|
$
|
13,512
|
|
|
$
|
1,724
|
|
|
$
|
2,531
|
|
|
|
(a)
|
The percentages shown approximate our economic interest as of
June 30, 2015
. Our legal ownership interest may differ.
|
|
(b)
|
Voyager joint venture primarily consists of a
50%
interest in Voyager RV Resort and
33%
interest in the utility plant servicing the Property.
|
|
|
Balance Sheet Location
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
|
Interest Rate Swap
|
Accrued payroll and other operating expenses
|
|
$
|
1,034
|
|
|
$
|
381
|
|
|
Derivatives in Cash Flow Hedging Relationship
|
Amount of loss (gain) recognized
in OCI on derivative
(effective portion)
|
|
Location of loss
reclassified from
accumulated OCI into income
(effective portion) |
|
Amount of loss
reclassified from
accumulated OCI into
income (effective
portion)
|
||||||||||||
|
June 30,
2015 |
|
June 30,
2014 |
|
|
June 30,
2015 |
|
June 30,
2014 |
||||||||||
|
Interest Rate Swap
|
$
|
230
|
|
|
$
|
(3
|
)
|
|
Interest Expense
|
|
$
|
434
|
|
|
$
|
480
|
|
|
Derivatives in Cash Flow Hedging Relationship
|
Amount of loss recognized
in OCI on derivative
(effective portion)
|
|
Location of loss
reclassified from
accumulated OCI into income
(effective portion) |
|
Amount of loss
reclassified from
accumulated OCI into
income (effective
portion)
|
||||||||||||
|
June 30,
2015 |
|
June 30,
2014 |
|
|
June 30,
2015 |
|
June 30,
2014 |
||||||||||
|
Interest Rate Swap
|
$
|
1,522
|
|
|
$
|
23
|
|
|
Interest Expense
|
|
$
|
869
|
|
|
$
|
950
|
|
|
|
Six Months Ended
June 30, |
||||||
|
|
2015
|
|
2014
|
||||
|
Deferred revenue–upfront payments from right-to-use contracts, as of January 1,
|
$
|
74,174
|
|
|
$
|
68,673
|
|
|
Right-to-use contracts current period, gross
|
6,375
|
|
|
6,344
|
|
||
|
Revenue recognized from right-to-use contract upfront payments
|
(4,147
|
)
|
|
(4,029
|
)
|
||
|
Right-to-use contract upfront payments, deferred, net
|
2,228
|
|
|
2,315
|
|
||
|
Deferred revenue–upfront payments from right-to-use contracts, as of June 30,
|
$
|
76,402
|
|
|
$
|
70,988
|
|
|
|
|
|
|
||||
|
Deferred commission expense, as of January 1,
|
$
|
28,589
|
|
|
$
|
25,251
|
|
|
Deferred commission expense
|
3,067
|
|
|
2,652
|
|
||
|
Commission expense recognized
|
(1,696
|
)
|
|
(1,318
|
)
|
||
|
Net increase in deferred commission expense
|
1,371
|
|
|
1,334
|
|
||
|
Deferred commission expense, as of June 30,
|
$
|
29,960
|
|
|
$
|
26,585
|
|
|
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
184,125
|
|
|
$
|
13,441
|
|
|
$
|
197,566
|
|
|
Operations expenses
|
(90,677
|
)
|
|
(11,502
|
)
|
|
(102,179
|
)
|
|||
|
Income from segment operations
|
93,448
|
|
|
1,939
|
|
|
95,387
|
|
|||
|
Interest income
|
713
|
|
|
1,001
|
|
|
1,714
|
|
|||
|
Depreciation on real estate assets and rental homes
|
(25,586
|
)
|
|
(2,749
|
)
|
|
(28,335
|
)
|
|||
|
Amortization of in-place leases
|
(669
|
)
|
|
—
|
|
|
(669
|
)
|
|||
|
Income from operations
|
$
|
67,906
|
|
|
$
|
191
|
|
|
68,097
|
|
|
|
Reconciliation to Consolidated net income:
|
|
|
|
|
|
||||||
|
Corporate interest income
|
|
|
|
|
22
|
|
|||||
|
Income from other investments, net
|
|
|
|
|
2,178
|
|
|||||
|
General and administrative
|
|
|
|
|
(7,541
|
)
|
|||||
|
Property rights initiatives and other
|
|
|
|
|
(694
|
)
|
|||||
|
Early debt retirement
|
|
|
|
|
69
|
|
|||||
|
Interest and related amortization
|
|
|
|
|
(26,145
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
840
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
36,826
|
|
||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
3,192,050
|
|
|
$
|
255,458
|
|
|
$
|
3,447,508
|
|
|
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
173,928
|
|
|
$
|
10,591
|
|
|
$
|
184,519
|
|
|
Operations expenses
|
(85,984
|
)
|
|
(8,422
|
)
|
|
(94,406
|
)
|
|||
|
Income from segment operations
|
87,944
|
|
|
2,169
|
|
|
90,113
|
|
|||
|
Interest income
|
774
|
|
|
1,045
|
|
|
1,819
|
|
|||
|
Depreciation on real estate assets and rental homes
|
(24,949
|
)
|
|
(2,813
|
)
|
|
(27,762
|
)
|
|||
|
Amortization of in-place leases
|
(1,401
|
)
|
|
—
|
|
|
(1,401
|
)
|
|||
|
Income from operations
|
$
|
62,368
|
|
|
$
|
401
|
|
|
62,769
|
|
|
|
Reconciliation to Consolidated net income:
|
|
|
|
|
|
||||||
|
Corporate interest income
|
|
|
|
|
59
|
|
|||||
|
Income from other investments, net
|
|
|
|
|
2,628
|
|
|||||
|
General and administrative
|
|
|
|
|
(6,794
|
)
|
|||||
|
Property rights initiatives and other
|
|
|
|
|
(1,001
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(28,265
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
644
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
30,040
|
|
||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
3,143,600
|
|
|
$
|
286,824
|
|
|
$
|
3,430,424
|
|
|
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
378,814
|
|
|
$
|
24,227
|
|
|
$
|
403,041
|
|
|
Operations expenses
|
(177,957
|
)
|
|
(20,700
|
)
|
|
(198,657
|
)
|
|||
|
Income from segment operations
|
200,857
|
|
|
3,527
|
|
|
204,384
|
|
|||
|
Interest income
|
1,422
|
|
|
2,089
|
|
|
3,511
|
|
|||
|
Depreciation on real estate assets and rental homes
|
(50,965
|
)
|
|
(5,486
|
)
|
|
(56,451
|
)
|
|||
|
Amortization of in-place leases
|
(1,334
|
)
|
|
—
|
|
|
(1,334
|
)
|
|||
|
Income from operations
|
$
|
149,980
|
|
|
$
|
130
|
|
|
150,110
|
|
|
|
Reconciliation to Consolidated net income:
|
|
|
|
|
|
||||||
|
Corporate interest income
|
|
|
|
|
45
|
|
|||||
|
Income from other investments, net
|
|
|
|
|
3,297
|
|
|||||
|
General and administrative
|
|
|
|
|
(14,947
|
)
|
|||||
|
Property rights initiatives and other
|
|
|
|
|
(1,247
|
)
|
|||||
|
Early debt retirement
|
|
|
|
|
(16,922
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(53,421
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
1,724
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
68,639
|
|
||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
3,192,050
|
|
|
$
|
255,458
|
|
|
$
|
3,447,508
|
|
|
Capital improvements
|
$
|
22,557
|
|
|
$
|
19,702
|
|
|
$
|
42,259
|
|
|
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
357,145
|
|
|
$
|
19,821
|
|
|
$
|
376,966
|
|
|
Operations expenses
|
(169,805
|
)
|
|
(16,267
|
)
|
|
(186,072
|
)
|
|||
|
Income from segment operations
|
187,340
|
|
|
3,554
|
|
|
190,894
|
|
|||
|
Interest income
|
1,571
|
|
|
2,154
|
|
|
3,725
|
|
|||
|
Depreciation on real estate assets and rental homes
|
(49,806
|
)
|
|
(5,597
|
)
|
|
(55,403
|
)
|
|||
|
Amortization of in-place leases
|
(2,716
|
)
|
|
—
|
|
|
(2,716
|
)
|
|||
|
Income from operations
|
$
|
136,389
|
|
|
$
|
111
|
|
|
136,500
|
|
|
|
Reconciliation to Consolidated net income:
|
|
|
|
|
|
||||||
|
Corporate interest income
|
|
|
|
|
850
|
|
|||||
|
Income from other investments, net
|
|
|
|
|
4,229
|
|
|||||
|
General and administrative
|
|
|
|
|
(12,555
|
)
|
|||||
|
Property rights initiatives and other
|
|
|
|
|
(1,312
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(56,313
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
2,531
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
73,930
|
|
||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
3,143,600
|
|
|
$
|
286,824
|
|
|
$
|
3,430,424
|
|
|
Capital improvements
|
$
|
13,519
|
|
|
$
|
13,015
|
|
|
$
|
26,534
|
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
2015 |
|
June 30,
2014 |
|
June 30,
2015 |
|
June 30,
2014 |
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Community base rental income
|
$
|
110,073
|
|
|
$
|
106,502
|
|
|
$
|
219,343
|
|
|
$
|
212,547
|
|
|
Resort base rental income
|
41,427
|
|
|
36,888
|
|
|
93,072
|
|
|
81,837
|
|
||||
|
Right-to-use annual payments
|
10,945
|
|
|
11,241
|
|
|
21,926
|
|
|
22,455
|
|
||||
|
Right-to-use contracts current period, gross
|
3,578
|
|
|
3,263
|
|
|
6,375
|
|
|
6,344
|
|
||||
|
Right-to-use contract upfront payments, deferred, net
|
(1,455
|
)
|
|
(1,168
|
)
|
|
(2,228
|
)
|
|
(2,315
|
)
|
||||
|
Utility and other income
|
18,901
|
|
|
16,919
|
|
|
37,983
|
|
|
34,490
|
|
||||
|
Ancillary services revenues, net
|
656
|
|
|
283
|
|
|
2,343
|
|
|
1,787
|
|
||||
|
Total property operations revenues
|
184,125
|
|
|
173,928
|
|
|
378,814
|
|
|
357,145
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating and maintenance
|
64,178
|
|
|
61,217
|
|
|
125,295
|
|
|
119,913
|
|
||||
|
Real estate taxes
|
12,652
|
|
|
12,157
|
|
|
25,246
|
|
|
24,642
|
|
||||
|
Sales and marketing, gross
|
3,512
|
|
|
2,869
|
|
|
6,034
|
|
|
5,432
|
|
||||
|
Right-to-use contract commissions, deferred, net
|
(764
|
)
|
|
(710
|
)
|
|
(1,007
|
)
|
|
(1,265
|
)
|
||||
|
Property management
|
11,099
|
|
|
10,451
|
|
|
22,389
|
|
|
21,083
|
|
||||
|
Total property operations expenses
|
90,677
|
|
|
85,984
|
|
|
177,957
|
|
|
169,805
|
|
||||
|
Income from property operations segment
|
$
|
93,448
|
|
|
$
|
87,944
|
|
|
$
|
200,857
|
|
|
$
|
187,340
|
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30,
2015 |
|
June 30,
2014 |
|
June 30,
2015 |
|
June 30,
2014 |
|||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Gross revenue from home sales
|
$
|
9,526
|
|
|
$
|
6,560
|
|
|
$
|
16,463
|
|
|
$
|
11,738
|
|
|
Brokered resale revenues, net
|
356
|
|
|
285
|
|
|
651
|
|
|
580
|
|
||||
|
Rental home income
(a)
|
3,559
|
|
|
3,746
|
|
|
7,113
|
|
|
7,503
|
|
||||
|
Total revenues
|
13,441
|
|
|
10,591
|
|
|
24,227
|
|
|
19,821
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of home sales
|
9,093
|
|
|
6,155
|
|
|
15,817
|
|
|
11,523
|
|
||||
|
Home selling expenses
|
720
|
|
|
628
|
|
|
1,525
|
|
|
1,197
|
|
||||
|
Rental home operating and maintenance
|
1,689
|
|
|
1,639
|
|
|
3,358
|
|
|
3,547
|
|
||||
|
Total expenses
|
11,502
|
|
|
8,422
|
|
|
20,700
|
|
|
16,267
|
|
||||
|
Income from home sales and rentals operations segment
|
$
|
1,939
|
|
|
$
|
2,169
|
|
|
$
|
3,527
|
|
|
$
|
3,554
|
|
|
(a)
|
Segment information does not include Site rental income included in Community base rental income.
|
|
•
|
our ability to control costs, real estate market conditions, the actual rate of decline in customers, the actual use of Sites by customers and our success in acquiring new customers at our Properties (including those that we may acquire);
|
|
•
|
our ability to maintain historical or increase future rental rates and occupancy with respect to Properties currently owned or that we may acquire;
|
|
•
|
our ability to retain and attract customers renewing, upgrading and entering right-to-use contracts;
|
|
•
|
our assumptions about rental and home sales markets;
|
|
•
|
our ability to manage counterparty risk;
|
|
•
|
in the age-qualified Properties, home sales results could be impacted by the ability of potential home buyers to sell their existing residences as well as by financial, credit and capital markets volatility;
|
|
•
|
results from home sales and occupancy will continue to be impacted by local economic conditions, lack of affordable manufactured home financing and competition from alternative housing options including site-built single-family housing;
|
|
•
|
impact of government intervention to stabilize site-built single family housing and not manufactured housing;
|
|
•
|
effective integration of recent acquisitions and our estimates regarding the future performance of recent acquisitions;
|
|
•
|
the completion of future transactions in their entirety, if any, and timing and effective integration with respect thereto;
|
|
•
|
unanticipated costs or unforeseen liabilities associated with recent acquisitions;
|
|
•
|
ability to obtain financing or refinance existing debt on favorable terms or at all;
|
|
•
|
the effect of interest rates;
|
|
•
|
the dilutive effects of issuing additional securities;
|
|
•
|
the effect of accounting for the entry of contracts with customers representing a right-to-use the Properties under the Codification Topic “
Revenue Recognition;
”
|
|
•
|
the outcome of pending or future lawsuits filed against us, including those disclosed in our filings with the Securities and Exchange Commission, by tenant groups seeking to limit rent increases and/or seeking large damage awards for our alleged failure to properly maintain certain Properties or other tenant related matters, such as the case currently pending in the California Court of Appeal, Sixth Appellate District, Case No. H041913, involving our California Hawaiian manufactured home property, including any further proceedings on appeal or in the trial court; and
|
|
•
|
other risks indicated from time to time in our filings with the Securities and Exchange Commission.
|
|
Property
|
Transaction Date
|
|
Sites
|
|
|
|
|
|
|
|
|
Total Sites as of January 1, 2014
|
|
|
139,126
|
|
|
Property or Portfolio:
|
|
|
|
|
|
Acquisitions:
|
|
|
|
|
|
Blackhawk
|
January 7, 2014
|
|
490
|
|
|
Lakeland
|
January 24, 2014
|
|
682
|
|
|
Pine Acres
|
September 26, 2014
|
|
421
|
|
|
Echo Farms
|
September 29, 2014
|
|
237
|
|
|
Mays Landing
|
September 30, 2014
|
|
168
|
|
|
Space Coast
|
October 1, 2014
|
|
270
|
|
|
Mesa Spirit
|
December 30, 2014
|
|
1,600
|
|
|
Bogue Pines
|
February 9, 2015
|
|
150
|
|
|
Whispering Pines
|
February 9, 2015
|
|
278
|
|
|
Miami Everglades
|
June 26, 2015
|
|
303
|
|
|
Expansion Site Development and other:
|
|
|
|
|
|
Net sites added (reconfigured) in 2014
|
|
|
119
|
|
|
Net sites added (reconfigured) in 2015
|
|
|
1
|
|
|
Total Sites as of June 30, 2015
|
|
|
143,845
|
|
|
|
Total Sites as of June 30, 2015
|
|
|
Community Sites
|
70,100
|
|
|
Resort Sites:
|
|
|
|
Annual
|
25,700
|
|
|
Seasonal
|
10,400
|
|
|
Transient
|
10,400
|
|
|
Right-to-use
(1)
|
24,100
|
|
|
Joint Ventures
(2)
|
3,100
|
|
|
|
143,800
|
|
|
(1)
|
Includes approximately
5,300
Sites rented on an annual basis.
|
|
(2)
|
Joint ventures have approximately 2,200 annual Sites, approximately 400 seasonal Sites and approximately 500 transient Sites.
|
|
|
|
Total Portfolio
|
||||||||||||||||
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||||
|
|
|
June 30,
2015 |
|
June 30,
2014 |
|
|
June 30,
2015 |
|
June 30,
2014 |
|
||||||||
|
Income from property operations
|
|
$
|
94,662
|
|
|
$
|
89,768
|
|
|
|
$
|
202,269
|
|
|
$
|
189,509
|
|
|
|
Income from home sales operations and other
|
|
725
|
|
|
345
|
|
|
|
2,115
|
|
|
1,385
|
|
|
||||
|
Total other income and expenses, net
|
|
(59,401
|
)
|
|
(60,717
|
)
|
|
|
(137,469
|
)
|
|
(119,495
|
)
|
|
||||
|
Income before equity in income of unconsolidated joint ventures
|
|
$
|
35,986
|
|
|
$
|
29,396
|
|
|
|
$
|
66,915
|
|
|
$
|
71,399
|
|
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Community base rental income
|
$
|
109,957
|
|
|
$
|
106,502
|
|
|
$
|
3,455
|
|
|
3.2
|
%
|
|
$
|
110,073
|
|
|
$
|
106,502
|
|
|
$
|
3,571
|
|
|
3.4
|
%
|
|
Rental home income
|
3,559
|
|
|
3,746
|
|
|
(187
|
)
|
|
(5.0
|
)%
|
|
3,559
|
|
|
3,746
|
|
|
(187
|
)
|
|
(5.0
|
)%
|
||||||
|
Resort base rental income
|
38,818
|
|
|
36,055
|
|
|
2,763
|
|
|
7.7
|
%
|
|
41,427
|
|
|
36,888
|
|
|
4,539
|
|
|
12.3
|
%
|
||||||
|
Right-to-use annual payments
|
10,945
|
|
|
11,241
|
|
|
(296
|
)
|
|
(2.6
|
)%
|
|
10,945
|
|
|
11,241
|
|
|
(296
|
)
|
|
(2.6
|
)%
|
||||||
|
Right-to-use contracts current period, gross
|
3,578
|
|
|
3,263
|
|
|
315
|
|
|
9.7
|
%
|
|
3,578
|
|
|
3,263
|
|
|
315
|
|
|
9.7
|
%
|
||||||
|
Utility and other income
|
18,632
|
|
|
16,796
|
|
|
1,836
|
|
|
10.9
|
%
|
|
18,901
|
|
|
16,919
|
|
|
1,982
|
|
|
11.7
|
%
|
||||||
|
Property operating revenues, excluding deferrals
|
185,489
|
|
|
177,603
|
|
|
7,886
|
|
|
4.4
|
%
|
|
188,483
|
|
|
178,559
|
|
|
9,924
|
|
|
5.6
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Property operating and maintenance
|
62,657
|
|
|
60,823
|
|
|
1,834
|
|
|
3.0
|
%
|
|
64,178
|
|
|
61,217
|
|
|
2,961
|
|
|
4.8
|
%
|
||||||
|
Rental home operating and maintenance
|
1,688
|
|
|
1,639
|
|
|
49
|
|
|
3.0
|
%
|
|
1,689
|
|
|
1,639
|
|
|
50
|
|
|
3.1
|
%
|
||||||
|
Real estate taxes
|
12,526
|
|
|
12,153
|
|
|
373
|
|
|
3.1
|
%
|
|
12,652
|
|
|
12,157
|
|
|
495
|
|
|
4.1
|
%
|
||||||
|
Sales and marketing, gross
|
3,511
|
|
|
2,869
|
|
|
642
|
|
|
22.4
|
%
|
|
3,512
|
|
|
2,869
|
|
|
643
|
|
|
22.4
|
%
|
||||||
|
Property operating expenses, excluding deferrals and Property management
|
80,382
|
|
|
77,484
|
|
|
2,898
|
|
|
3.7
|
%
|
|
82,031
|
|
|
77,882
|
|
|
4,149
|
|
|
5.3
|
%
|
||||||
|
Income from property operations, excluding deferrals and Property management
(1)
|
105,107
|
|
|
100,119
|
|
|
4,988
|
|
|
5.0
|
%
|
|
106,452
|
|
|
100,677
|
|
|
5,775
|
|
|
5.7
|
%
|
||||||
|
Property management
|
11,098
|
|
|
10,451
|
|
|
647
|
|
|
6.2
|
%
|
|
11,099
|
|
|
10,451
|
|
|
648
|
|
|
6.2
|
%
|
||||||
|
Income from property operations, excluding deferrals
(1)
|
94,009
|
|
|
89,668
|
|
|
4,341
|
|
|
4.8
|
%
|
|
95,353
|
|
|
90,226
|
|
|
5,127
|
|
|
5.7
|
%
|
||||||
|
Right-to-use contracts, deferred and sales and marketing, deferred, net
|
691
|
|
|
458
|
|
|
233
|
|
|
50.9
|
%
|
|
691
|
|
|
458
|
|
|
233
|
|
|
50.9
|
%
|
||||||
|
Income from property operations
|
$
|
93,318
|
|
|
$
|
89,210
|
|
|
$
|
4,108
|
|
|
4.6
|
%
|
|
$
|
94,662
|
|
|
$
|
89,768
|
|
|
$
|
4,894
|
|
|
5.5
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Annual
|
$
|
26,358
|
|
|
$
|
24,933
|
|
|
$
|
1,425
|
|
|
5.7
|
%
|
|
$
|
28,547
|
|
|
$
|
25,669
|
|
|
$
|
2,878
|
|
|
11.2
|
%
|
|
Seasonal
|
3,529
|
|
|
3,192
|
|
|
337
|
|
|
10.6
|
%
|
|
3,668
|
|
|
3,201
|
|
|
467
|
|
|
14.6
|
%
|
||||||
|
Transient
|
8,931
|
|
|
7,930
|
|
|
1,001
|
|
|
12.6
|
%
|
|
9,212
|
|
|
8,018
|
|
|
1,194
|
|
|
14.9
|
%
|
||||||
|
Resort base rental income
|
$
|
38,818
|
|
|
$
|
36,055
|
|
|
$
|
2,763
|
|
|
7.7
|
%
|
|
$
|
41,427
|
|
|
$
|
36,888
|
|
|
$
|
4,539
|
|
|
12.3
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Property operating revenues, excluding Right-to-use contracts current period, gross
|
$
|
181,911
|
|
|
$
|
174,340
|
|
|
$
|
7,571
|
|
|
4.3
|
%
|
|
$
|
184,905
|
|
|
$
|
175,296
|
|
|
$
|
9,609
|
|
|
5.5
|
%
|
|
Property operating expenses, excluding Sales and marketing, gross
|
76,871
|
|
|
74,615
|
|
|
2,256
|
|
|
3.0
|
%
|
|
78,519
|
|
|
75,013
|
|
|
3,506
|
|
|
4.7
|
%
|
||||||
|
Income from property operations, excluding Right-to-use contracts current period, gross and Sales and marketing, gross
|
$
|
105,040
|
|
|
$
|
99,725
|
|
|
$
|
5,315
|
|
|
5.3
|
%
|
|
$
|
106,386
|
|
|
$
|
100,283
|
|
|
$
|
6,103
|
|
|
6.1
|
%
|
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|||||||
|
Gross revenues from new home sales
(1)
|
$
|
5,355
|
|
|
$
|
3,726
|
|
|
$
|
1,629
|
|
|
43.7
|
%
|
|
Cost of new home sales
(1)
|
4,925
|
|
|
3,224
|
|
|
1,701
|
|
|
52.8
|
%
|
|||
|
Gross profit from new home sales
|
430
|
|
|
502
|
|
|
(72
|
)
|
|
(14.3
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Gross revenues from used home sales
|
4,171
|
|
|
2,834
|
|
|
1,337
|
|
|
47.2
|
%
|
|||
|
Cost of used home sales
|
4,168
|
|
|
2,931
|
|
|
1,237
|
|
|
42.2
|
%
|
|||
|
Gross profit (loss) from used home sales
|
3
|
|
|
(97
|
)
|
|
100
|
|
|
103.1
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Brokered resale revenues and ancillary services revenues, net
|
1,012
|
|
|
568
|
|
|
444
|
|
|
78.2
|
%
|
|||
|
Home selling expenses
|
720
|
|
|
628
|
|
|
92
|
|
|
14.6
|
%
|
|||
|
Income from home sales operations and other
|
$
|
725
|
|
|
$
|
345
|
|
|
$
|
380
|
|
|
110.1
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Home sales volumes
|
|
|
|
|
|
|
|
|||||||
|
Total new home sales
(2)
|
143
|
|
|
86
|
|
|
57
|
|
|
66.3
|
%
|
|||
|
New Home Sales Volume - ECHO JV
|
49
|
|
|
28
|
|
|
21
|
|
|
75.0
|
%
|
|||
|
Used home sales
|
436
|
|
|
340
|
|
|
96
|
|
|
28.2
|
%
|
|||
|
Brokered home resales
|
261
|
|
|
243
|
|
|
18
|
|
|
7.4
|
%
|
|||
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|||||||
|
Manufactured homes:
|
|
|
|
|
|
|
|
|||||||
|
New Home
|
$
|
5,173
|
|
|
$
|
5,750
|
|
|
$
|
(577
|
)
|
|
(10.0
|
)%
|
|
Used Home
|
7,613
|
|
|
7,850
|
|
|
(237
|
)
|
|
(3.0
|
)%
|
|||
|
Rental operations revenue
(1)
|
12,786
|
|
|
13,600
|
|
|
(814
|
)
|
|
(6.0
|
)%
|
|||
|
Rental home operating and maintenance
|
1,689
|
|
|
1,639
|
|
|
50
|
|
|
3.1
|
%
|
|||
|
Income from rental operations
|
11,097
|
|
|
11,961
|
|
|
(864
|
)
|
|
(7.2
|
)%
|
|||
|
Depreciation on rental homes
(2)
|
2,681
|
|
|
2,765
|
|
|
(84
|
)
|
|
(3.0
|
)%
|
|||
|
Income from rental operations, net of depreciation
|
$
|
8,416
|
|
|
$
|
9,196
|
|
|
$
|
(780
|
)
|
|
(8.5
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross investment in new manufactured home rental units
(3)
|
$
|
108,937
|
|
|
$
|
111,773
|
|
|
$
|
(2,836
|
)
|
|
(2.5
|
)%
|
|
Gross investment in used manufactured home rental units
|
$
|
60,822
|
|
|
$
|
65,614
|
|
|
$
|
(4,792
|
)
|
|
(7.3
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net investment in new manufactured home rental units
|
$
|
89,097
|
|
|
$
|
96,387
|
|
|
$
|
(7,290
|
)
|
|
(7.6
|
)%
|
|
Net investment in used manufactured home rental units
|
$
|
42,443
|
|
|
$
|
53,557
|
|
|
$
|
(11,114
|
)
|
|
(20.8
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of occupied rentals – new, end of period
(4)
|
2,062
|
|
|
2,081
|
|
|
(19
|
)
|
|
(0.9
|
)%
|
|||
|
Number of occupied rentals – used, end of period
|
2,981
|
|
|
3,414
|
|
|
(433
|
)
|
|
(12.7
|
)%
|
|||
|
(1)
|
Approximately
$9.2 million
and
$9.9 million
for the
quarters ended
June 30, 2015
and
2014
, respectively, of Site rental income are included in Community base rental income in the Income from Property Operations table. The remainder of home rental income is included in Rental home income in the Income from Property Operations table.
|
|
(2)
|
Included in depreciation on real estate and other costs in the Consolidated Statements of Income and Comprehensive Income.
|
|
(3)
|
New home cost basis does not include the costs associated with our ECHO JV. Our investment in the ECHO JV was
$10.4 million
and $5.2 million at
June 30, 2015
and
2014
, respectively.
|
|
(4)
|
Includes 65 and six homes rented through our ECHO JV during the quarter ended June 30,
2015
and
2014
, respectively.
|
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|||||||
|
Depreciation on real estate and rental homes
|
$
|
(28,335
|
)
|
|
$
|
(27,762
|
)
|
|
$
|
(573
|
)
|
|
(2.1
|
)%
|
|
Amortization of in-place leases
|
(669
|
)
|
|
(1,401
|
)
|
|
732
|
|
|
52.2
|
%
|
|||
|
Interest income
|
1,736
|
|
|
1,878
|
|
|
(142
|
)
|
|
(7.6
|
)%
|
|||
|
Income from other investments, net
|
2,178
|
|
|
2,628
|
|
|
(450
|
)
|
|
(17.1
|
)%
|
|||
|
General and administrative (excluding transaction costs)
|
(7,491
|
)
|
|
(6,753
|
)
|
|
(738
|
)
|
|
(10.9
|
)%
|
|||
|
Transaction costs
|
(50
|
)
|
|
(41
|
)
|
|
(9
|
)
|
|
(22.0
|
)%
|
|||
|
Property rights initiatives and other
|
(694
|
)
|
|
(1,001
|
)
|
|
307
|
|
|
30.7
|
%
|
|||
|
Early debt retirement
|
69
|
|
|
—
|
|
|
69
|
|
|
100.0
|
%
|
|||
|
Interest and related amortization
|
(26,145
|
)
|
|
(28,265
|
)
|
|
2,120
|
|
|
7.5
|
%
|
|||
|
Total other income and expenses, net
|
$
|
(59,401
|
)
|
|
$
|
(60,717
|
)
|
|
$
|
1,316
|
|
|
2.2
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Community base rental income
|
$
|
219,166
|
|
|
$
|
212,547
|
|
|
$
|
6,619
|
|
|
3.1
|
%
|
|
$
|
219,343
|
|
|
$
|
212,547
|
|
|
$
|
6,796
|
|
|
3.2
|
%
|
|
Rental home income
|
7,113
|
|
|
7,503
|
|
|
(390
|
)
|
|
(5.2
|
)%
|
|
7,113
|
|
|
7,503
|
|
|
(390
|
)
|
|
(5.2
|
)%
|
||||||
|
Resort base rental income
|
87,049
|
|
|
80,378
|
|
|
6,671
|
|
|
8.3
|
%
|
|
93,072
|
|
|
81,837
|
|
|
11,235
|
|
|
13.7
|
%
|
||||||
|
Right-to-use annual payments
|
21,926
|
|
|
22,455
|
|
|
(529
|
)
|
|
(2.4
|
)%
|
|
21,926
|
|
|
22,455
|
|
|
(529
|
)
|
|
(2.4
|
)%
|
||||||
|
Right-to-use contracts current period, gross
|
6,375
|
|
|
6,344
|
|
|
31
|
|
|
0.5
|
%
|
|
6,375
|
|
|
6,344
|
|
|
31
|
|
|
0.5
|
%
|
||||||
|
Utility and other income
|
37,454
|
|
|
34,366
|
|
|
3,088
|
|
|
9.0
|
%
|
|
37,983
|
|
|
34,490
|
|
|
3,493
|
|
|
10.1
|
%
|
||||||
|
Property operating revenues, excluding deferrals
|
379,083
|
|
|
363,593
|
|
|
15,490
|
|
|
4.3
|
%
|
|
385,812
|
|
|
365,176
|
|
|
20,636
|
|
|
5.7
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Property operating and maintenance
|
122,497
|
|
|
119,415
|
|
|
3,082
|
|
|
2.6
|
%
|
|
125,295
|
|
|
119,913
|
|
|
5,382
|
|
|
4.5
|
%
|
||||||
|
Rental home operating and maintenance
|
3,357
|
|
|
3,547
|
|
|
(190
|
)
|
|
(5.4
|
)%
|
|
3,358
|
|
|
3,547
|
|
|
(189
|
)
|
|
(5.3
|
)%
|
||||||
|
Real estate taxes
|
24,971
|
|
|
24,597
|
|
|
374
|
|
|
1.5
|
%
|
|
25,246
|
|
|
24,642
|
|
|
604
|
|
|
2.5
|
%
|
||||||
|
Sales and marketing, gross
|
6,030
|
|
|
5,433
|
|
|
597
|
|
|
11.0
|
%
|
|
6,034
|
|
|
5,432
|
|
|
602
|
|
|
11.1
|
%
|
||||||
|
Property operating expenses, excluding deferrals and Property management
|
156,855
|
|
|
152,992
|
|
|
3,863
|
|
|
2.5
|
%
|
|
159,933
|
|
|
153,534
|
|
|
6,399
|
|
|
4.2
|
%
|
||||||
|
Income from property operations, excluding deferrals and Property management
(1)
|
222,228
|
|
|
210,601
|
|
|
11,627
|
|
|
5.5
|
%
|
|
225,879
|
|
|
211,642
|
|
|
14,237
|
|
|
6.7
|
%
|
||||||
|
Property management
|
22,388
|
|
|
21,083
|
|
|
1,305
|
|
|
6.2
|
%
|
|
22,389
|
|
|
21,083
|
|
|
1,306
|
|
|
6.2
|
%
|
||||||
|
Income from property operations, excluding deferrals
(1)
|
199,840
|
|
|
189,518
|
|
|
10,322
|
|
|
5.4
|
%
|
|
203,490
|
|
|
190,559
|
|
|
12,931
|
|
|
6.8
|
%
|
||||||
|
Right-to-use contracts, deferred and sales and marketing, deferred, net
|
1,221
|
|
|
1,050
|
|
|
171
|
|
|
16.3
|
%
|
|
1,221
|
|
|
1,050
|
|
|
171
|
|
|
16.3
|
%
|
||||||
|
Income from property operations
|
$
|
198,619
|
|
|
$
|
188,468
|
|
|
$
|
10,151
|
|
|
5.4
|
%
|
|
$
|
202,269
|
|
|
$
|
189,509
|
|
|
$
|
12,760
|
|
|
6.7
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Annual
|
$
|
52,134
|
|
|
$
|
49,330
|
|
|
$
|
2,804
|
|
|
5.7
|
%
|
|
$
|
56,475
|
|
|
$
|
50,692
|
|
|
$
|
5,783
|
|
|
11.4
|
%
|
|
Seasonal
|
17,646
|
|
|
15,968
|
|
|
1,678
|
|
|
10.5
|
%
|
|
18,651
|
|
|
15,977
|
|
|
2,674
|
|
|
16.7
|
%
|
||||||
|
Transient
|
17,269
|
|
|
15,080
|
|
|
2,189
|
|
|
14.5
|
%
|
|
17,946
|
|
|
15,168
|
|
|
2,778
|
|
|
18.3
|
%
|
||||||
|
Resort base rental income
|
$
|
87,049
|
|
|
$
|
80,378
|
|
|
$
|
6,671
|
|
|
8.3
|
%
|
|
$
|
93,072
|
|
|
$
|
81,837
|
|
|
$
|
11,235
|
|
|
13.7
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Property operating revenues, excluding Right-to-use contracts current period, gross
|
$
|
372,708
|
|
|
$
|
357,249
|
|
|
$
|
15,459
|
|
|
4.3
|
%
|
|
$
|
379,437
|
|
|
$
|
358,832
|
|
|
$
|
20,605
|
|
|
5.7
|
%
|
|
Property operating expenses, excluding Sales and marketing, gross
|
150,825
|
|
|
147,559
|
|
|
3,266
|
|
|
2.2
|
%
|
|
153,899
|
|
|
148,102
|
|
|
5,797
|
|
|
3.9
|
%
|
||||||
|
Income from property operations, excluding Right-to-use contracts current period, gross and Sales and marketing, gross
|
$
|
221,883
|
|
|
$
|
209,690
|
|
|
$
|
12,193
|
|
|
5.8
|
%
|
|
$
|
225,538
|
|
|
$
|
210,730
|
|
|
$
|
14,808
|
|
|
7.0
|
%
|
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|||||||
|
Gross revenues from new home sales
(1)
|
$
|
8,285
|
|
|
$
|
5,720
|
|
|
$
|
2,565
|
|
|
44.8
|
%
|
|
Cost of new home sales
(1)
|
7,670
|
|
|
5,036
|
|
|
2,634
|
|
|
52.3
|
%
|
|||
|
Gross profit from new home sales
|
615
|
|
|
684
|
|
|
(69
|
)
|
|
(10.1
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Gross revenues from used home sales
|
8,178
|
|
|
6,018
|
|
|
2,160
|
|
|
35.9
|
%
|
|||
|
Cost of used home sales
|
8,147
|
|
|
6,487
|
|
|
1,660
|
|
|
25.6
|
%
|
|||
|
Gross profit (loss) from used home sales
|
31
|
|
|
(469
|
)
|
|
500
|
|
|
106.6
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Brokered resale revenues and ancillary services revenues, net
|
2,994
|
|
|
2,367
|
|
|
627
|
|
|
26.5
|
%
|
|||
|
Home selling expenses
|
1,525
|
|
|
1,197
|
|
|
328
|
|
|
27.4
|
%
|
|||
|
Income from home sales operations and other
|
$
|
2,115
|
|
|
$
|
1,385
|
|
|
$
|
730
|
|
|
52.7
|
%
|
|
Home sales volumes
|
|
|
|
|
|
|
|
|||||||
|
Total new home sales
(2)
|
229
|
|
|
131
|
|
|
98
|
|
|
74.8
|
%
|
|||
|
New Home Sales Volume - ECHO JV
|
88
|
|
|
42
|
|
|
46
|
|
|
109.5
|
%
|
|||
|
Used home sales
|
817
|
|
|
720
|
|
|
97
|
|
|
13.5
|
%
|
|||
|
Brokered home resales
|
466
|
|
|
469
|
|
|
(3
|
)
|
|
(0.6
|
)%
|
|||
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|||||||
|
Manufactured homes:
|
|
|
|
|
|
|
|
|||||||
|
New Home
|
$
|
10,310
|
|
|
$
|
11,575
|
|
|
$
|
(1,265
|
)
|
|
(10.9
|
)%
|
|
Used Home
|
15,427
|
|
|
15,740
|
|
|
(313
|
)
|
|
(2.0
|
)%
|
|||
|
Rental operations revenue
(1)
|
25,737
|
|
|
27,315
|
|
|
(1,578
|
)
|
|
(5.8
|
)%
|
|||
|
Rental home operating and maintenance
|
3,358
|
|
|
3,547
|
|
|
(189
|
)
|
|
(5.3
|
)%
|
|||
|
Income from rental operations
|
22,379
|
|
|
23,768
|
|
|
(1,389
|
)
|
|
(5.8
|
)%
|
|||
|
Depreciation on rental homes
(2)
|
5,387
|
|
|
5,514
|
|
|
(127
|
)
|
|
(2.3
|
)%
|
|||
|
Income from rental operations, net of depreciation
|
$
|
16,992
|
|
|
$
|
18,254
|
|
|
$
|
(1,262
|
)
|
|
(6.9
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross investment in new manufactured home rental units
(3)
|
$
|
108,937
|
|
|
$
|
111,773
|
|
|
$
|
(2,836
|
)
|
|
(2.5
|
)%
|
|
Gross investment in used manufactured home rental units
|
$
|
60,822
|
|
|
$
|
65,614
|
|
|
$
|
(4,792
|
)
|
|
(7.3
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net investment in new manufactured home rental units
|
$
|
89,097
|
|
|
$
|
96,387
|
|
|
$
|
(7,290
|
)
|
|
(7.6
|
)%
|
|
Net investment in used manufactured home rental units
|
$
|
42,443
|
|
|
$
|
53,557
|
|
|
$
|
(11,114
|
)
|
|
(20.8
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of occupied rentals – new, end of period
(4)
|
2,062
|
|
|
2,081
|
|
|
(19
|
)
|
|
(0.9
|
)%
|
|||
|
Number of occupied rentals – used, end of period
|
2,981
|
|
|
3,414
|
|
|
(433
|
)
|
|
(12.7
|
)%
|
|||
|
(1)
|
Approximately
$18.6 million
and
$19.8 million
for the
six months ended
June 30, 2015
and
2014
, respectively, of Site rental income are included in Community base rental income in the Income from Property Operations table. The remainder of home rental income is included in Rental home income in the Income from Property Operations table.
|
|
(2)
|
Included in depreciation on real estate and other costs in the Consolidated Statements of Income and Comprehensive Income.
|
|
(3)
|
New home cost basis does not include the costs associated with our ECHO JV. Our investment in the ECHO JV was
$10.4 million
and $5.2 million at
June 30, 2015
and
2014
, respectively.
|
|
(4)
|
Includes 65 and six homes rented through our ECHO JV in
2015
and
2014
, respectively.
|
|
|
2015
|
|
2014
|
|
Variance
|
|
%
Change
|
|||||||
|
Depreciation on real estate and rental homes
|
$
|
(56,451
|
)
|
|
$
|
(55,403
|
)
|
|
$
|
(1,048
|
)
|
|
(1.9
|
)%
|
|
Amortization of in-place leases
|
(1,334
|
)
|
|
(2,716
|
)
|
|
1,382
|
|
|
50.9
|
%
|
|||
|
Interest income
|
3,556
|
|
|
4,575
|
|
|
(1,019
|
)
|
|
(22.3
|
)%
|
|||
|
Income from other investments, net
|
3,297
|
|
|
4,229
|
|
|
(932
|
)
|
|
(22.0
|
)%
|
|||
|
General and administrative (excluding transaction costs)
|
(14,465
|
)
|
|
(12,024
|
)
|
|
(2,441
|
)
|
|
(20.3
|
)%
|
|||
|
Transaction costs
|
(482
|
)
|
|
(531
|
)
|
|
49
|
|
|
9.2
|
%
|
|||
|
Property rights initiatives
|
(1,247
|
)
|
|
(1,312
|
)
|
|
65
|
|
|
5.0
|
%
|
|||
|
Early debt retirement
|
(16,922
|
)
|
|
—
|
|
|
(16,922
|
)
|
|
(100.0
|
)%
|
|||
|
Interest and related amortization
|
(53,421
|
)
|
|
(56,313
|
)
|
|
2,892
|
|
|
5.1
|
%
|
|||
|
Total other income and expenses, net
|
$
|
(137,469
|
)
|
|
$
|
(119,495
|
)
|
|
$
|
(17,974
|
)
|
|
(15.0
|
)%
|
|
|
Six Months Ended
June 30, |
||||||
|
|
2015
|
|
2014
|
||||
|
Net cash provided by operating activities
|
$
|
209,946
|
|
|
$
|
161,411
|
|
|
Net cash used in investing activities
|
(68,615
|
)
|
|
(57,266
|
)
|
||
|
Net cash used in financing activities
|
(130,100
|
)
|
|
(77,761
|
)
|
||
|
Net increase in cash
|
$
|
11,231
|
|
|
$
|
26,384
|
|
|
•
|
We paid approximately
$23.7 million
in 2015 to acquire the Bogue Pines manufactured home property, Whispering Pines RV Resort, and Miami Everglades RV Resort. We paid approximately
$44.2 million
in 2014 to acquire the Blackhawk and Lakeland RV resorts as well as the Colony Cove land purchase (see Note 4 to the Consolidated Financial Statements for a description of our recent acquisitions).
|
|
•
|
We received approximately
$10.6 million
of the net deferred exchange deposits in 2014 which were used to acquire the Blackhawk and Lakeland RV resorts.
|
|
•
|
We contributed
$4.0 million
to our ECHO JV in 2015 compared to the
$2.5 million
we invested in 2014. (see Note 5 to the Consolidated Financial Statements for a description of our joint ventures).
|
|
•
|
We received approximately
$5.4 million
of repayments on notes receivable in 2015 compared to
$9.9 million
in 2014 partially offset by new notes receivable of
$4.0 million
in 2015 compared to
$4.6 million
in 2014 (see Note 6 to the Consolidated Financial Statements for further discussion of our notes receivable).
|
|
•
|
We paid approximately
$42.3 million
and
$26.5 million
for capital improvements during the
six months ended
June 30, 2015
and
2014
, respectively (see Capital Improvements table below).
|
|
|
Six Months Ended
June 30, (1) |
||||||
|
|
2015
|
|
2014
|
||||
|
Recurring Capital Expenditures
(2)
|
$
|
18,265
|
|
|
$
|
11,303
|
|
|
Property upgrades and site development
|
3,749
|
|
|
1,644
|
|
||
|
New home investments
(3)
|
15,905
|
|
|
7,083
|
|
||
|
Used home investments
|
3,797
|
|
|
5,932
|
|
||
|
Total Property
|
41,716
|
|
|
25,962
|
|
||
|
Corporate
|
543
|
|
|
572
|
|
||
|
Total Capital improvements
|
$
|
42,259
|
|
|
$
|
26,534
|
|
|
(1)
|
Excludes non-cash activity of approximately
$0.4 million
and
$0.6 million
of used homes acquired by repossessions of Chattel Loans collateral for the
six months ended
June 30, 2015
and
2014
, respectively.
|
|
(2)
|
Recurring capital expenditures are primarily comprised of common area improvements, furniture, and mechanical improvements.
|
|
(3)
|
Excludes new home investment associated with our ECHO JV.
|
|
•
|
We received
$395.3 million
in financing proceeds in 2015 and
$54.0 million
in 2014. (see Note 7 to the Consolidated Financial Statements for a description of our borrowing arrangements).
|
|
•
|
We paid approximately
$18.4 million
of amortizing principal debt, approximately
$48.7 million
of maturing mortgages, defeased approximately
$370.2 million
of debt and paid a total of approximately
$23.5 million
in debt issuance and defeasance costs as well as early debt retirement costs in 2015. This compares to the approximately $17.0 million of amortizing principal debt, approximately $56.6 million of maturing mortgages and approximately $1.7 million in debt issuance costs paid in 2014 (see Note 7 to the Consolidated Financial Statements for a description of our borrowing arrangements).
|
|
•
|
We made distributions of approximately
$68.5 million
in
2015
to common stockholders, common OP unitholders and preferred stockholders and paid approximately
$0.3 million
for offering costs and other expenses, offset by proceeds received of approximately
$4.3 million
from the exercise of stock options and the sale of shares through the employee stock purchase plan (see Note 3 to the Consolidated Financial Statements for a description of our equity transactions).
|
|
•
|
We made distributions of approximately $
56.9 million
in 2014 to common stockholders, common OP unitholders and preferred stockholders and paid approximately $0.1 million for other expenses, offset by proceeds received of approximately $0.5 million from the exercise of stock options and the sale of shares through the employee stock purchase plan (see Note 3 to the Consolidated Financial Statements for a description of our equity transactions).
|
|
|
Total
(5)
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
||||||||||||||
|
Long Term Borrowings
(1)
|
$
|
2,155,896
|
|
|
$
|
19,030
|
|
|
$
|
119,122
|
|
|
$
|
97,531
|
|
|
$
|
230,046
|
|
|
$
|
231,392
|
|
|
$
|
1,458,775
|
|
|
Interest Expense
(2)
|
743,567
|
|
|
51,657
|
|
|
100,327
|
|
|
92,490
|
|
|
83,251
|
|
|
68,566
|
|
|
347,276
|
|
|||||||
|
Operating Lease
|
12,800
|
|
|
970
|
|
|
1,961
|
|
|
1,993
|
|
|
2,039
|
|
|
1,925
|
|
|
3,912
|
|
|||||||
|
LOC Maintenance Fee
(3)
|
2,471
|
|
|
409
|
|
|
811
|
|
|
811
|
|
|
440
|
|
|
—
|
|
|
—
|
|
|||||||
|
Ground Lease
(4)
|
20,334
|
|
|
1,026
|
|
|
1,967
|
|
|
1,972
|
|
|
1,969
|
|
|
1,975
|
|
|
11,425
|
|
|||||||
|
Total Contractual Obligations
|
$
|
2,935,068
|
|
|
$
|
73,092
|
|
|
$
|
224,188
|
|
|
$
|
194,797
|
|
|
$
|
317,745
|
|
|
$
|
303,858
|
|
|
$
|
1,821,388
|
|
|
Weighted average interest rates - Long Term Borrowings
|
4.43
|
%
|
|
4.81
|
%
|
|
4.79
|
%
|
|
4.72
|
%
|
|
4.63
|
%
|
|
4.42
|
%
|
|
4.35
|
%
|
|||||||
|
(1)
|
Balance excludes note premiums of
$10.6 million
. Balances include debt maturing and scheduled periodic principal payments.
|
|
(2)
|
Amounts include interest expected to be incurred on our secured debt based on obligations outstanding as of
June 30, 2015
.
|
|
(3)
|
As of
June 30, 2015
, assumes we will not exercise our one year extension option on July 17, 2018 and assumes we will maintain our current leverage ratios as defined by the LOC.
|
|
(4)
|
We also lease land under non-cancelable operating leases at certain of the Properties expiring in various years from 2015 to 2054. The majority of the lease terms require twelve equal payments per year plus additional rents calculated as a percentage of gross revenues.
|
|
(5)
|
We do not include insurance, property taxes and cancelable contracts in the contractual obligations table.
|
|
|
Quarters Ended
June 30, |
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Computation of funds from operations:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for common shares
|
$
|
31,786
|
|
|
$
|
25,483
|
|
|
$
|
58,972
|
|
|
$
|
63,582
|
|
|
Income allocated to common OP units
|
2,724
|
|
|
2,229
|
|
|
5,054
|
|
|
5,710
|
|
||||
|
Right-to-use contract upfront payments, deferred, net
|
1,455
|
|
|
1,168
|
|
|
2,228
|
|
|
2,315
|
|
||||
|
Right-to-use contract commissions, deferred, net
|
(764
|
)
|
|
(710
|
)
|
|
(1,007
|
)
|
|
(1,265
|
)
|
||||
|
Depreciation on real estate assets
|
25,654
|
|
|
24,997
|
|
|
51,064
|
|
|
49,889
|
|
||||
|
Depreciation on rental homes
|
2,681
|
|
|
2,765
|
|
|
5,387
|
|
|
5,514
|
|
||||
|
Amortization of in-place leases
|
669
|
|
|
1,401
|
|
|
1,334
|
|
|
2,716
|
|
||||
|
Depreciation on unconsolidated joint ventures
|
282
|
|
|
235
|
|
|
525
|
|
|
462
|
|
||||
|
FFO available for common shares
|
64,487
|
|
|
57,568
|
|
|
123,557
|
|
|
128,923
|
|
||||
|
Change in fair value of contingent consideration asset
|
—
|
|
|
—
|
|
|
—
|
|
|
(65
|
)
|
||||
|
Transaction costs
|
50
|
|
|
41
|
|
|
482
|
|
|
531
|
|
||||
|
Early debt retirement
|
(69
|
)
|
|
—
|
|
|
16,922
|
|
|
—
|
|
||||
|
Normalized FFO available for common shares
|
$
|
64,468
|
|
|
$
|
57,609
|
|
|
$
|
140,961
|
|
|
$
|
129,389
|
|
|
Weighted average common shares outstanding – fully diluted
|
91,851
|
|
|
91,420
|
|
|
91,829
|
|
|
91,411
|
|
||||
|
Item 3.
|
Quantitative and Qualitative Disclosure of Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosure
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibit Index
|
|
3.1
(a)
|
Articles Supplementary reclassifying shares of authorized but unissued preferred stock.
|
|
10.1
(a)
|
Equity Distribution Agreement, dated May 4, 2015, by and among Equity LifeStyle Properties, Inc., MHC Operating.
|
|
10.2
(a)
|
Equity Distribution Agreement, dated May 4, 2015, by and among Equity LifeStyle Properties, Inc., MHC Operating.
|
|
10.3
(a)
|
Equity Distribution Agreement, dated May 4, 2015, by and among Equity LifeStyle Properties, Inc., MHC Operating.
|
|
10.4
(a)
|
Equity Distribution Agreement, dated May 4, 2015, by and among Equity LifeStyle Properties, Inc., MHC Operating.
|
|
31.1
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350.
|
|
32.2
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350.
|
|
101
|
The following materials from Equity LifeStyle Properties, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2015 formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income and Comprehensive Income, (iii) Consolidated Statements of Changes in Equity, (iv) Consolidated Statements of Cash Flow, and (v) Notes to Consolidated Financial Statements, filed herewith.
|
|
|
EQUITY LIFESTYLE PROPERTIES, INC.
|
|
|
|
|
|
|
Date: August 4, 2015
|
By:
|
/s/ Marguerite Nader
|
|
|
|
Marguerite Nader
|
|
|
|
President and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: August 4, 2015
|
By:
|
/s/ Paul Seavey
|
|
|
|
Paul Seavey
|
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
Date: August 4, 2015
|
By:
|
/s/ Ann Wallin
|
|
|
|
Ann Wallin
|
|
|
|
Vice President and Chief Accounting Officer
|
|
|
|
(Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|